GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » PT Wintermar Offshore Marine Tbk (ISX:WINS) » Definitions » Cyclically Adjusted FCF per Share

PT Wintermar Offshore Marine Tbk (ISX:WINS) Cyclically Adjusted FCF per Share : Rp54.68 (As of Mar. 2024)


View and export this data going back to 2010. Start your Free Trial

What is PT Wintermar Offshore Marine Tbk Cyclically Adjusted FCF per Share?

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

PT Wintermar Offshore Marine Tbk's adjusted free cash flow per share for the three months ended in Mar. 2024 was Rp16.082. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is Rp54.68 for the trailing ten years ended in Mar. 2024.

During the past 12 months, PT Wintermar Offshore Marine Tbk's average Cyclically Adjusted FCF Growth Rate was 95.00% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

As of today (2024-05-25), PT Wintermar Offshore Marine Tbk's current stock price is Rp498.00. PT Wintermar Offshore Marine Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was Rp54.68. PT Wintermar Offshore Marine Tbk's Cyclically Adjusted Price-to-FCF of today is 9.11.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Wintermar Offshore Marine Tbk was 59.55. The lowest was 8.33. And the median was 11.48.


PT Wintermar Offshore Marine Tbk Cyclically Adjusted FCF per Share Historical Data

The historical data trend for PT Wintermar Offshore Marine Tbk's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

PT Wintermar Offshore Marine Tbk Cyclically Adjusted FCF per Share Chart

PT Wintermar Offshore Marine Tbk Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only - -0.25 17.91 24.99 38.56

PT Wintermar Offshore Marine Tbk Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 27.68 37.52 37.67 38.56 54.68

Competitive Comparison of PT Wintermar Offshore Marine Tbk's Cyclically Adjusted FCF per Share

For the Marine Shipping subindustry, PT Wintermar Offshore Marine Tbk's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


PT Wintermar Offshore Marine Tbk's Cyclically Adjusted Price-to-FCF Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, PT Wintermar Offshore Marine Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where PT Wintermar Offshore Marine Tbk's Cyclically Adjusted Price-to-FCF falls into.



PT Wintermar Offshore Marine Tbk Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, PT Wintermar Offshore Marine Tbk's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2024 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2024 (Change)*Current CPI (Mar. 2024)
=16.082/130.6070*130.6070
=16.082

Current CPI (Mar. 2024) = 130.6070.

PT Wintermar Offshore Marine Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 87.440 93.015 122.779
201409 -49.950 94.576 -68.980
201412 76.063 98.819 100.530
201503 28.407 98.388 37.710
201506 13.738 99.766 17.985
201509 -26.795 101.037 -34.637
201512 61.374 102.133 78.485
201603 -8.588 102.764 -10.915
201606 21.023 103.212 26.603
201609 34.574 104.142 43.360
201612 43.073 105.222 53.464
201703 14.399 106.476 17.662
201706 -6.042 107.722 -7.326
201709 10.083 108.020 12.191
201712 26.183 109.017 31.368
201803 16.508 110.097 19.583
201806 10.757 111.085 12.647
201809 10.860 111.135 12.763
201812 6.662 112.430 7.739
201903 7.582 112.829 8.777
201906 -3.991 114.730 -4.543
201909 -1.291 114.905 -1.467
201912 0.203 115.486 0.230
202003 1.659 116.252 1.864
202006 13.432 116.630 15.042
202009 3.934 116.397 4.414
202012 -1.576 117.318 -1.755
202103 14.915 117.840 16.531
202106 0.007 118.184 0.008
202109 -2.268 118.262 -2.505
202112 -1.582 119.516 -1.729
202203 -21.176 120.948 -22.867
202206 3.887 123.322 4.117
202209 10.848 125.298 11.308
202212 -1.944 126.098 -2.014
202303 17.827 126.953 18.340
202306 1.902 127.663 1.946
202309 0.741 128.151 0.755
202312 11.131 129.395 11.235
202403 16.082 130.607 16.082

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.


PT Wintermar Offshore Marine Tbk  (ISX:WINS) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

PT Wintermar Offshore Marine Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=498.00/54.68
=9.11

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Wintermar Offshore Marine Tbk was 59.55. The lowest was 8.33. And the median was 11.48.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


PT Wintermar Offshore Marine Tbk Cyclically Adjusted FCF per Share Related Terms

Thank you for viewing the detailed overview of PT Wintermar Offshore Marine Tbk's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


PT Wintermar Offshore Marine Tbk (ISX:WINS) Business Description

Traded in Other Exchanges
Address
Jalan Kebayoran Lama No. 155, Jakarta Barat, Jakarta, IDN, 11560
PT Wintermar Offshore Marine Tbk is an Indonesia-based company. It owns and operates various types of vessels, such as platform supply vessels, anchor-handling tugs, anchor-handling tug supply vessels, fast utility vessels, offshore tugs, accommodation vessels, crew boats, oil barges, oil tankers, and tugboats. The firm's operating segments are Owned Vessels, Chartered Vessels, and others. It generates a majority of its revenue from the Owned Vessel segment.

PT Wintermar Offshore Marine Tbk (ISX:WINS) Headlines

No Headlines